2635 SW 35TH PL #1302 (MLS: GC538347) For Sale

2635 SW 35TH PL #1302, (Alachua), Gainesville Florida 32608

Currently Rented at $1,330.00 / month

Area: 1001

Property Info

  • MLS GC538347
  • Unit No 1302
  • Bedrooms 2
  • Bathrooms 2
  • Area (sqft) 1001
  • Living Area (sqft) 1001
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $421.67

Interior Features

  • Ceiling Fans(s)
  • Living Room/Dining Room Combo
  • Other
  • PrimaryBedroom Upstairs
  • Thermostat

Buy Price

$
$154,900.00

Rental Price

$
$1,330.00
  • Cap Rate
  • 5.2%
  • Gross Yield
  • 10.3%
  • Lease End Date
  • January 31, 2027
  • Rent Amount

  • $1,330.00

Cash Flow

Cap Rate5.2 Gross Yield10.3% Annual Rent$15,960.00 Property Taxes$2,772.25 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $15,960.00 $1,330.00 / mo $79,800.00 $1,330.00 / mo $159,600.00 $1,330.00 / mo
Estimated Expenses $2,772.25 $13,861.25 $27,722.50
Net Cash Flow $13,187.75 $65,938.75 $131,877.50
HOA Fees $5,060.04 $25,300.20 $50,600.40

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.